$1,900,000
-$100,000352-354 Eucalyptus, Avalon CA 90704
Multi-Family (2 Units)
Property type
128 days
On market
$1,056
Price per sqft
0 cars
Garage
1920
Year built
2,077 sqft
Lot size
Open Houses
Overview
Two houses on oversized lot - a 3 bedroom 2 bath with a seasonal rental CUP and a 1 bedroom 1 bath with a full-time tenant on a lease. No cars permitted on the street. Four brick steps up to front door but you can take the breezeway to the back door and there's only 1 step up. Whole 3/2 house plus 1/1 rewired with new main panels (separate) most of both houses are replumbed....
Listing provided by: Martie Etheridge DRE #00645855, Martie Etheridge, Broker, Maggie Ureno DRE #01319367 714-962-4443, Martie Etheridge, Broker
Listing updated: May 22, 2026 at 07:03pm.
Last checked: Jun 3, 2026 at 11:00am
Source: CRMLS #OC26004327
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 3 | 2 | — | $12,000 | $12,000 | $65,750 | Furnished |
| 1 | 1 | 1 | — | $12,000 | $12,000 | $24,000 | Unfurnished |
# of Buildings: 2
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: Yes
Tenant Pays: Cable Tv, Electricity, Gas
Financial Snapshot
Gross Rent Multiplier
79.2x
List Price / Annual Gross Rent
Cap Rate
1.26%
NOI / List Price
Gross Scheduled Income: $24,000
Operating Expense: $34,071
Net Operating Income: $24,000
Annual Operating Expenses
Insurance: $2,400
Trash: $0
Water / Sewer: $3,600
Interior
Appliances: Dryer, Washer
Laundry: Washer Hookup, Gas Dryer Hookup, Inside, Laundry Room, Dryer Included, Washer Included
Entry Location: Up Brick Steps To Front Door
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Walkstreet, Yard
Pool: None
Water Source: Public
Sewer: Public Sewer
Utilities: Overhead Utilities
Garage and Parking
Garage Spaces: 0
Parking Total: 0
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 7480034028
Additional Parcels: No
Tax Lot: 27
Tax Block: 20
Community
Senior Community: No
Community Features: Biking, Fishing, Hiking, Park, Sidewalks, Water Sports
Nearby Schools
Nearby schools around the 352-354 Eucalyptus, Avalon, CA 90704. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,520,000
Total Interest
$1,938,676
Total Payment
$3,458,676
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$11,737
per month
Property History for 352-354 Eucalyptus
Avalon Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90704.
Similar Homes
Listings with similar prices to 352-354 Eucalyptus